| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 125 008.00 | | 125 008.00 | 125 008.00 |
BD Other fixed assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 314 306.00 | | 314 306.00 | 314 306.00 |
BX Customers and related accounts | 7 738.00 | | 7 738.00 | 7 738.00 |
BZ Other receivables | 7 097.00 | | 7 097.00 | 7 097.00 |
CF Cash and cash equivalents | 11 739.00 | | 11 739.00 | 11 739.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 26 574.00 | | 26 574.00 | 26 574.00 |
CO Grand total (0 to V) | 340 880.00 | | 340 880.00 | 340 880.00 |
CU Other investments | 189 222.00 | | 189 222.00 | 189 222.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 18 718.00 | 17 957.00 | | 18 718.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 469.00 | 761.00 | | 469.00 |
DL TOTAL (I) | 30 186.00 | 29 718.00 | | 30 186.00 |
DU Loans and Debts from Credit Institutions (3) | 1 181.00 | 2 361.00 | | 1 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 284 766.00 | 256 266.00 | | 284 766.00 |
DW Advances and down payments received on current orders | 8 278.00 | 12 000.00 | | 8 278.00 |
DX Trade payables and related accounts | 2 116.00 | 2 153.00 | | 2 116.00 |
DY Tax and social security liabilities | 14 352.00 | 14 129.00 | | 14 352.00 |
EC TOTAL (IV) | 310 694.00 | 286 910.00 | | 310 694.00 |
EE Grand total (I to V) | 340 880.00 | 316 628.00 | | 340 880.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 181.00 | 2 361.00 | | 1 181.00 |
EI Including equity loans | 284 766.00 | | | 284 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 138 583.00 | | 138 583.00 | 138 583.00 |
FJ Net sales | 138 583.00 | | 138 583.00 | 138 583.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 000.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 142 591.00 | |
FW Other purchases and external expenses | | | 15 096.00 | |
FX Taxes, duties, and similar payments | | | 1 273.00 | |
FY Salaries and Wages | | | 116 656.00 | |
FZ Social Security Contributions | | | 9 024.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 142 058.00 | |
GG - OPERATING RESULT (I - II) | | | 533.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 919.00 | |
GP Total financial income (V) | | | 5 920.00 | |
GR Interest and similar expenses | | | 5 919.00 | |
GU Total financial expenses (VI) | | | 5 919.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 534.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 65.00 | | | 65.00 |
HH Total exceptional expenses (VIII) | 65.00 | | | 65.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -65.00 | | | -65.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 511.00 | 145 598.00 | | 148 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 148 042.00 | 144 837.00 | | 148 042.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 469.00 | 761.00 | | 469.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 303 407.00 | | 10 899.00 | 303 407.00 |
I3 DECREASES Total Financial Fixed Assets | | | 314 306.00 | |
I4 DECREASES Grand Total | | | 314 306.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 303 407.00 | | 10 899.00 | 303 407.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 60 000.00 | 60 000.00 | | 60 000.00 |
8B Suppliers and Related Accounts | 2 116.00 | 2 116.00 | | 2 116.00 |
8C Staff and Related Accounts | 8 468.00 | 8 468.00 | | 8 468.00 |
8D Social Security and Other Social Organizations | 3 279.00 | 3 279.00 | | 3 279.00 |
UL Receivables related to investments | 125 008.00 | | 125 008.00 | 125 008.00 |
UX Other trade receivables | 7 738.00 | 7 738.00 | | 7 738.00 |
VB VAT | 1 940.00 | 1 940.00 | | 1 940.00 |
VG Loans with a maturity of up to one year at origin | 1 181.00 | 1 181.00 | | 1 181.00 |
VI Group and Associates | 224 766.00 | 224 766.00 | | 224 766.00 |
VM Income taxes | 4 682.00 | 4 682.00 | | 4 682.00 |
VQ Other Taxes, Duties, and Similar Debts | 486.00 | 486.00 | | 486.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 475.00 | 475.00 | | 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 139 844.00 | 14 835.00 | 125 008.00 | 139 844.00 |
VW VAT | 2 118.00 | 2 118.00 | | 2 118.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 302 415.00 | 302 415.00 | | 302 415.00 |
